Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.96% first-year return on $190k initial cash invested.
-27.96%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$2,361
Rent
-$4,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,361 income − $6,778 expenses = $4,417 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$163k
Closing costs
1%
$8,170
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,361
Total Expenses
$6,778
Mortgage P&I
175%
$4,122
Property Taxes
46%
$1,091
Home Insurance
12%
$286
HOA
6%
$147
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590